AVT

Value Q1, 25Q2, 25Q3, 25Q4, 25 TTM Total revenue 5.9 B6.32 B7.12 B8.3 B 27.63 B Gross profit 614.76 M663.04 M739.06 M865.03 M 2.88 B Operating expenses 481.28 M510.31 M537.54 M570.06 M 2.1 B Selling/general/admin expenses 464.44 M491.67 M518.79 M547.51 M 2.02 B Research & development ———— — Operating income 142.03 M146.2 M205.53 M231.02 M 724.78 M Non-Operating Income, Total -655 K9.88 M2.98 M3.48 M 15.68 M Interest expense, net of interest capitalized 59.76 M61.36 M63.14 M66.46 M 250.72 M Non-Operating Income, excl. Interest Expenses -54.95 M-56.55 M-58.33 M-58.58 M -228.4 M Unusual income/expense -5.47 M5.07 M-1.83 M-4.41 M -6.63 M Pretax income 76.8 M89.91 M140.57 M160.16 M 467.44 M Equity in earnings ———— — Taxes 25.06 M28.17 M46.24 M33.58 M 133.05 M Non-controlling/minority interest ———— — After tax other income/expense 13.44 M-171 K112 K-10.97 M 2.41 M Net income before discontinued operations 51.74 M61.73 M94.33 M126.58 M 334.39 M Discontinued operations ———— — Net income 51.74 M61.73 M94.33 M126.58 M 334.39 M Dilution adjustment ———— — Preferred dividends ———— — Diluted net income available to common stockholders 51.74 M61.73 M94.33 M126.58 M 334.39 M Basic earnings per share (Basic EPS) 0.620.761.151.54 4.07 Diluted earnings per share (Diluted EPS) 0.610.751.141.51 4.01 Average basic shares outstanding 83 M81.44 M82.01 M82.16 M — Diluted shares outstanding 84.46 M82.79 M82.93 M83.42 M — EBITDA ———— — EBIT 133.48 M152.73 M201.52 M294.97 M 782.7 M Cost of revenue 5.28 B5.66 B6.38 B7.43 B 24.75 B Other cost of goods sold ———— — Depreciation & amortization (cash flow) ———— —